Once again poor research. 1) you are talking about a totally...

Once again poor research.

1) you are talking about a totally different thread, I have not bothered to engage with you on your model because of item 3 below.
2) Post #: 60510858 was correcting your poor understanding of the release, or your poor math. You had failed to read and understand that a 10% increase in basket price, leads to an additional 30% increase in NPV. So a 50% increase in the basket price leads to an additional 150% increase in NPV i.e. you add on the 150% to the original npv you do not just add on 50% as you suggested. I even posted a picture to help you understand.
3) Honestly who cares about the y1 eps. It is a staged project, with modules coming on in different years and so does cashflow. Focusing on a yr1 eps demonstrates that you fail to understand the concept of discounted future cashflows.

GLTAH